[FIAMMA] YoY Annual (Unaudited) Result on 30-Sep-2005 [#4]

	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	30/09/03	30/09/02	CAGR
Annual (Unaudited) Result
Revenue	162,943	121,429	91,963	100,588	152,633	210,878	211,473	-4.24%
YoY %	34.19%	32.04%	-8.57%	-34.10%	-27.62%	-0.28%	-	-
Horiz. %	77.05%	57.42%	43.49%	47.57%	72.18%	99.72%	100.00%	-
PBT	22,029	12,552	4,124	-2,589	-583	-11,369	6,579	22.29%
YoY %	75.50%	204.36%	259.29%	-344.08%	94.87%	-272.81%	-	-
Horiz. %	334.84%	190.79%	62.68%	-39.35%	-8.86%	-172.81%	100.00%	-
Tax	-4,898	-2,629	-988	11	-1,206	5,684	-1,490	21.91%
YoY %	-86.31%	-166.09%	-9,081.82%	100.91%	-121.22%	481.48%	-	-
Horiz. %	328.72%	176.44%	66.31%	-0.74%	80.94%	-381.48%	100.00%	-
NP	17,131	9,923	3,136	-2,578	-1,789	-5,685	5,089	22.39%
YoY %	72.64%	216.42%	221.64%	-44.10%	68.53%	-211.71%	-	-
Horiz. %	336.63%	194.99%	61.62%	-50.66%	-35.15%	-111.71%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	15,310	8,994	3,183	-1,653	-1,789	-5,685	5,089	20.12%
YoY %	70.22%	182.56%	292.56%	7.60%	68.53%	-211.71%	-	-
Horiz. %	300.84%	176.73%	62.55%	-32.48%	-35.15%	-111.71%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	22.23%	20.94%	23.96%	-	-	-	22.65%	-
YoY %	6.16%	-12.60%	0.00%	-	-	-	-	-
Horiz. %	98.15%	92.45%	105.78%	-	-	-	100.00%	-
Total Cost	145,812	111,506	88,827	103,166	154,422	216,563	206,384	-5.62%
YoY %	30.77%	25.53%	-13.90%	-33.19%	-28.69%	4.93%	-	-
Horiz. %	70.65%	54.03%	43.04%	49.99%	74.82%	104.93%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	134,429	120,603	108,586	114,767	117,269	119,595	69,699	11.55%
YoY %	11.46%	11.07%	-5.39%	-2.13%	-1.94%	71.59%	-	-
Horiz. %	192.87%	173.03%	155.79%	164.66%	168.25%	171.59%	100.00%	-

	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	30/09/03	30/09/02	CAGR
Dividend
Div	2,358	3,941	1,657	1,284	1,283	2,526	1,432	8.65%
YoY %	-40.17%	137.84%	29.05%	0.08%	-49.21%	76.40%	-	-
Horiz. %	164.66%	275.21%	115.71%	89.66%	89.59%	176.40%	100.00%	-
Div Payout %	15.40%	43.82%	52.08%	0.00%	0.00%	0.00%	28.14%	-
YoY %	-64.86%	-15.86%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	54.73%	155.72%	185.07%	0.00%	0.00%	0.00%	100.00%	-

	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	30/09/03	30/09/02	CAGR
Equity
Net Worth	134,429	120,603	108,586	114,767	117,269	119,595	69,699	11.55%
YoY %	11.46%	11.07%	-5.39%	-2.13%	-1.94%	71.59%	-	-
Horiz. %	192.87%	173.03%	155.79%	164.66%	168.25%	171.59%	100.00%	-
NOSH	78,613	78,825	82,890	85,647	85,598	84,222	47,739	8.66%
YoY %	-0.27%	-4.90%	-3.22%	0.06%	1.63%	76.42%	-	-
Horiz. %	164.67%	165.12%	173.63%	179.41%	179.30%	176.42%	100.00%	-

	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	30/09/03	30/09/02	CAGR
Ratio Analysis
NP Margin	10.51%	8.17%	3.41%	-2.56%	-1.17%	-2.70%	2.41%	-
YoY %	28.64%	139.59%	233.20%	-118.80%	56.67%	-212.03%	-	-
Horiz. %	436.10%	339.00%	141.49%	-106.22%	-48.55%	-112.03%	100.00%	-
ROE	11.39%	7.46%	2.93%	-1.44%	-1.53%	-4.75%	7.30%	-
YoY %	52.68%	154.61%	303.47%	5.88%	67.79%	-165.07%	-	-
Horiz. %	156.03%	102.19%	40.14%	-19.73%	-20.96%	-65.07%	100.00%	-

	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	30/09/03	30/09/02	CAGR
Per Share
RPS	207.27	154.05	110.94	117.44	178.31	250.38	442.98	-11.87%
YoY %	34.55%	38.86%	-5.53%	-34.14%	-28.78%	-43.48%	-	-
Horiz. %	46.79%	34.78%	25.04%	26.51%	40.25%	56.52%	100.00%	-
EPS	20.45	11.41	3.84	-1.93	-2.09	-6.75	10.66	11.45%
YoY %	79.23%	197.14%	298.96%	7.66%	69.04%	-163.32%	-	-
Horiz. %	191.84%	107.04%	36.02%	-18.11%	-19.61%	-63.32%	100.00%	-
DPS	3.00	5.00	2.00	1.50	1.50	3.00	3.00	0.00%
YoY %	-40.00%	150.00%	33.33%	0.00%	-50.00%	0.00%	-	-
Horiz. %	100.00%	166.67%	66.67%	50.00%	50.00%	100.00%	100.00%	-
NAPS	1.71	1.53	1.31	1.34	1.37	1.42	1.46	2.66%
YoY %	11.76%	16.79%	-2.24%	-2.19%	-3.52%	-2.74%	-	-
Horiz. %	117.12%	104.79%	89.73%	91.78%	93.84%	97.26%	100.00%	-

	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	30/09/03	30/09/02	CAGR
Adjusted Per Share Value based on latest NOSH - 87,142
RPS	30.73	22.90	17.34	18.97	28.79	39.77	39.88	-4.24%
YoY %	34.19%	32.06%	-8.59%	-34.11%	-27.61%	-0.28%	-	-
Horiz. %	77.06%	57.42%	43.48%	47.57%	72.19%	99.72%	100.00%	-
EPS	2.89	1.70	0.60	-0.31	-0.34	-1.07	0.96	20.14%
YoY %	70.00%	183.33%	293.55%	8.82%	68.22%	-211.46%	-	-
Horiz. %	301.04%	177.08%	62.50%	-32.29%	-35.42%	-111.46%	100.00%	-
DPS	0.44	0.74	0.31	0.24	0.24	0.48	0.27	8.47%
YoY %	-40.54%	138.71%	29.17%	0.00%	-50.00%	77.78%	-	-
Horiz. %	162.96%	274.07%	114.81%	88.89%	88.89%	177.78%	100.00%	-
NAPS	0.2535	0.2275	0.2048	0.2165	0.2212	0.2256	0.1315	11.54%
YoY %	11.43%	11.08%	-5.40%	-2.12%	-1.95%	71.56%	-	-
Horiz. %	192.78%	173.00%	155.74%	164.64%	168.21%	171.56%	100.00%	-

	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	30/09/03	30/09/02	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/08	28/09/07	29/09/06	30/09/05	30/09/04	30/09/03	30/09/02	-
Price	0.65	0.81	0.75	0.75	1.05	1.82	0.94	-
P/RPS	0.31	0.53	0.68	0.64	0.59	0.73	0.21	6.70%
YoY %	-41.51%	-22.06%	6.25%	8.47%	-19.18%	247.62%	-	-
Horiz. %	147.62%	252.38%	323.81%	304.76%	280.95%	347.62%	100.00%	-
P/EPS	3.34	7.10	19.53	-38.86	-50.24	-26.96	8.82	-14.92%
YoY %	-52.96%	-63.65%	150.26%	22.65%	-86.35%	-405.67%	-	-
Horiz. %	37.87%	80.50%	221.43%	-440.59%	-569.61%	-305.67%	100.00%	-
EY	29.96	14.09	5.12	-2.57	-1.99	-3.71	11.34	17.55%
YoY %	112.63%	175.20%	299.22%	-29.15%	46.36%	-132.72%	-	-
Horiz. %	264.20%	124.25%	45.15%	-22.66%	-17.55%	-32.72%	100.00%	-
DY	4.62	6.17	2.67	2.00	1.43	1.65	3.19	6.36%
YoY %	-25.12%	131.09%	33.50%	39.86%	-13.33%	-48.28%	-	-
Horiz. %	144.83%	193.42%	83.70%	62.70%	44.83%	51.72%	100.00%	-
P/NAPS	0.38	0.53	0.57	0.56	0.77	1.28	0.64	-8.31%
YoY %	-28.30%	-7.02%	1.79%	-27.27%	-39.84%	100.00%	-	-
Horiz. %	59.38%	82.81%	89.06%	87.50%	120.31%	200.00%	100.00%	-

	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	30/09/03	30/09/02	CAGR
Price Multiplier on Announcement Date
Date	25/11/08	26/11/07	23/11/06	29/11/05	23/11/04	19/11/03	04/12/02	-
Price	0.42	0.85	0.76	0.80	0.96	1.76	0.90	-
P/RPS	0.20	0.55	0.69	0.68	0.54	0.70	0.20	0.00%
YoY %	-63.64%	-20.29%	1.47%	25.93%	-22.86%	250.00%	-	-
Horiz. %	100.00%	275.00%	345.00%	340.00%	270.00%	350.00%	100.00%	-
P/EPS	2.16	7.45	19.79	-41.45	-45.93	-26.07	8.44	-20.30%
YoY %	-71.01%	-62.35%	147.74%	9.75%	-76.18%	-408.89%	-	-
Horiz. %	25.59%	88.27%	234.48%	-491.11%	-544.19%	-308.89%	100.00%	-
EY	46.37	13.42	5.05	-2.41	-2.18	-3.84	11.84	25.52%
YoY %	245.53%	165.74%	309.54%	-10.55%	43.23%	-132.43%	-	-
Horiz. %	391.64%	113.34%	42.65%	-20.35%	-18.41%	-32.43%	100.00%	-
DY	7.14	5.88	2.63	1.87	1.56	1.70	3.33	13.54%
YoY %	21.43%	123.57%	40.64%	19.87%	-8.24%	-48.95%	-	-
Horiz. %	214.41%	176.58%	78.98%	56.16%	46.85%	51.05%	100.00%	-
P/NAPS	0.25	0.56	0.58	0.60	0.70	1.24	0.62	-14.03%
YoY %	-55.36%	-3.45%	-3.33%	-14.29%	-43.55%	100.00%	-	-
Horiz. %	40.32%	90.32%	93.55%	96.77%	112.90%	200.00%	100.00%	-

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions

Be the first to like this. Showing 0 of 0 comments

Featured Posts

MQ Chat

New Update. Discover investment communities that resonate with your ideas

Latest Videos

New IPO: BWYS GROUP BERHAD

MQ Trader

MQ Trading Signals

2024-06-26 12:00:00

EMA 5

30 Mins

SELL

2024-06-26 11:10:00

EMA 5

5 Mins

SELL

2024-06-26 11:10:00

EMA 5

10 Mins

SELL

2024-06-26 10:50:00

EMA 5

5 Mins

BUY

2024-06-26 10:50:00

MACD/RSI

5 Mins

BUY

More Trading Signals

Apps

MQ Chat

Send individual or group chats with anyone on i3investor

MQ Trader

Earn MQ Points while trading with MQ Trader

MQ Affiliate

Earn side income from Affiliate Program

MQdemy

Online learning and teaching marketplace

Hot Stocks Today >

JCY

JCY INTERNATIONAL BERHAD

1000

PTRANS

PERAK TRANSIT BERHAD

650

YTLPOWR

YTL POWER INTERNATIONAL BHD

632

HLIND

HONG LEONG INDUSTRIES BHD

620

NOTION

NOTION VTEC BHD

617

MPI

MALAYSIAN PACIFIC INDUSTRIES

600

DNEX

DAGANG NEXCHANGE BERHAD

558

SNS

SNS NETWORK TECHNOLOGY BERHAD

418

GENTING

GENTING BHD

379

PBBANK

PUBLIC BANK BHD

370

Daily Stocks

HSI-HUZ

0.175

-0.02

252,585,100

INGENIEU

0.065

0.00

223,130,300

HSI-CXV

0.15

+0.005

182,387,200

HSI-HU8

0.07

-0.005

170,801,900

HSI-CXF

0.12

0.00

147,212,700

INIX-OR

0.02

0.00

141,839,900

EDUSPEC-OR

0.005

0.00

75,002,700

AHB-WC

0.07

+0.005

74,466,500

JCY

0.735

+0.04

61,995,800

E&O-LR

0.055

+0.01

56,261,700

More active Stocks

DLADY

36.38

+0.36

5,100

MPI

38.86

+0.26

72,200

PANAMY

20.26

+0.26

4,200

PETGAS

18.28

+0.24

120,900

VSTECS

4.22

+0.22

1,473,500

HLFG

17.36

+0.16

79,500

ECOWLD-C26

0.16

+0.15

20,100

PIE

6.32

+0.14

93,200

NOTION

2.18

+0.12

19,370,200

YTLPOWR

4.79

+0.12

13,134,100

More gainer Stocks

NESTLE

121.30

-1.20

24,800

KESM

6.89

-0.29

82,200

KLK

20.70

-0.28

321,000

PENTA-C42

0.08

-0.26

200,000

SUNCON-C16

0.115

-0.225

47,000

CARLSBG

18.60

-0.16

69,900

KUAISHO-C17

0.08

-0.12

58,800

UMS

2.21

-0.11

2,000

AEON-C31

0.045

-0.105

4,031,200

PETDAG

17.10

-0.10

288,300

More loser Stocks

Featured Advertisers / Partners

Top Brokers >

AmEquities

Affin Hwang

Rakuten Trade

Hong Leong Bank

Books Review >

Ride The Bull Short The Bear

CS Tan

4.9 / 5.0

This book is the result of the author's many years of experience and observation throughout his 26 years in the stockbroking industry. It was written for general public to learn to invest based on facts and not on fantasies or hearsay....

Read More